
5198 Adobe Court, Mississauga
Churchill Meadows · Investor guide
$2,099,999
Estimated Value
$1,263,000
Based on neighbourhood averages
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by COLDWELL BANKER THE REALTY GROUP
Investment Analysis
Key Facts
Type
Detached
Bedrooms
6
Bathrooms
7
Days on Market
3
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Finished Basement
Rent Estimate
$4,800/mo
Based on Churchill Meadows neighbourhood rental data for 6-bed Detached
Remarks
Introducing Stunning 5-Bedroom Home featuring Ensuites with Luxury Finishes on a Pool-Size Lot. Welcome to this beautifully maintained 3819 + 1894 sq. ft. finished basement, set on a rare no-sidewalk, 135' deep pool-size lot with a gorgeous patio and elegant stucco-stone front elevation. Featuring 10' ceilings on the main floor, 9' ceilings on the second level and basement, this home offers an open, airy feel throughout. Inside, enjoy 5 spacious bedrooms and 5 full bathrooms, including a luxurious basement suite. The modern chefs kitchen boasts a gas stove, built-in microwave, dishwasher, and abundant storage, while the family room is enhanced by a gas fireplace and split library design. Multiple living and dining areas create the perfect balance of elegance and comfort. Smart living features include a 3-level intercom system connected to a Hikvision doorbell (no monthly fees), a Russound 8- zone music system with app/keypad control and built-in speakers, plus a BOSE home theatre in the entertainment room. Ideally located just 5 minutes from Ridgeway Plaza, Hwy 403, Credit Valley Hospital, Erin Mills Town Centre, and top-rated schools. A true luxury family home designed for comfort, entertainment, and convenience. Newly Upgraded Countertops in all bathrooms on 2nd floor and Basement. Must see!!
MississaugaInvestor.ca
5198 Adobe Court
Detached · 6bd/7ba · ~4,250 sqft
$2,099,999
Cash-Flow Report · July 31, 2026
Cap Rate
0.64%
Monthly Cash Flow
-$8,551/mo
Estimated Rent
$4,800/mo
Cash-on-Cash
-22.21%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$4,800 |
| Mortgage | −$9,666 |
| Property Tax | −$1,470 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$1,750 |
| Vacancy (5%) | −$240 |
| Cash Flow | -$8,551/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$57,600 |
| Vacancy (5%) | −$2,880 |
| Property Tax | −$17,640 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$21,000 |
| Annual NOI | $13,380 |
| Cap Rate | 0.64% |
Cash Required to Close
| Down Payment (20%) | $419,999.8 |
| Ontario Land Transfer Tax | $38,975 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $461,974.8 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.